|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | 0.19B | 0.01B | -0.21B | 0.05B | -0.04B | | | | | 3.75B | 3.95B | 0.14B | 4.41B | | | 9.68B | 4.16B | -0.04B | -0.03B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 17.64B | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71B | 2.18B | 1.15B | 1.17B | 0.62B | 0.03B | 0.53B | 1.31B | 1.33B | -0.13B | 0.48B | 0.72B | 0.61B | -0.24B | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 3.18B | -1.90B | -1.83B | -0.02B | -0.04B | | | | | | | | | | | | | -0.04B | 0.07B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94B | 1.31B | 1.36B | -1.25B | 0.38B | 0.53B | 0.38B | 0.42B | 0.33B | 0.32B | 0.35B | 0.28B | 1.08B | 1.42B | 0.50B | | 0.01B | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.38B | 0.43B | 0.44B | 0.45B | 0.54B | 0.48B | 0.45B | 0.48B | 0.56B | 0.47B | 0.47B | 0.49B | 0.54B | 0.52B | 0.52B | 0.56B | 0.68B | 0.56B | 0.59B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29B | 2.88B | 2.48B | 2.99B | 3.75B | 33.47B | 2.23B | 5.16B | 6.51B | 8.80B | 3.80B | 5.14B | 10.09B | 7.49B | 4.36B | 4.90B | 0.47B | 7.16B | 3.38B | 5.76B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.31B | 8.08B | 7.63B | 7.74B | 10.09B | 10.35B | 6.68B | 9.92B | 10.34B | 11.38B | 7.55B | 9.09B | 10.23B | 11.90B | 9.05B | 9.76B | 10.15B | 11.32B | 7.59B | 10.80B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17B | 2.58B | 3.01B | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46B | 4.50B | 4.46B | 4.45B | 4.51B | 4.59B | 4.63B | 4.67B | 4.71B | 4.77B | 5.05B | 5.07B | 5.09B | 5.37B | 5.19B | 5.25B | 5.32B | 5.13B | 4.97B | 4.97B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | 1.02B | -0.86B | -0.43B | 0.27B | 0.29B | -0.62B | -0.72B | 0.17B | 1.09B | -0.51B | 0.38B | -0.44B | 0.45B | -0.01B | 0.26B | 0.37B | 0.91B | 0.12B | 0.30B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45B | 1.09B | -2.65B | -1.25B | 0.64B | 2.15B | -3.41B | -2.36B | 0.71B | 3.49B | -3.42B | -1.34B | 0.33B | 3.33B | -3.30B | -1.14B | 2.41B | 2.91B | -2.77B | 0.20B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | 0.83B | 0.69B | -0.68B | 1.28B | 0.38B | 0.95B | -0.38B | 1.15B | 0.68B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.12B | -0.98B | -0.94B | -0.80B | -0.79B | 3.20B | -0.36B | -0.74B | -0.86B | -0.59B | -0.47B | 0.05B | 1.08B | -0.73B | 0.66B | -0.34B | 1.64B | -1.49B | -0.40B | -0.40B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.47B | 3.49B | 4.57B | 4.91B | 5.92B | 4.23B | 4.33B | 4.27B | 4.65B | 4.60B | 3.76B | 4.36B | 5.30B | 6.84B | 4.28B | 4.90B | 4.89B | 6.78B | 4.88B | 5.70B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 1.92B | 9.24B | 0.33B | 0.39B | 0.24B | 0.29B | 0.22B | 0.41B | 2.02B | 0.21B | 0.06B | 0.05B | 0.06B | 0.02B | 0.03B | -0.00B | 0.33B | 2.67B | 0.05B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60B | 7.60B | 0.01B | 1.63B | 0.57B | 0.44B | 0.77B | 0.20B | 0.47B | -1.38B | 0.19B | 0.39B | 0.34B | -0.85B | 0.01B | | | 2.78B | 0.63B | -4.99B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80B | -3.96B | -12.46B | -4.85B | -5.70B | -3.89B | -3.82B | -5.42B | -4.54B | -5.87B | -2.96B | -4.02B | -5.15B | -5.36B | -4.96B | -6.09B | -3.39B | -4.34B | -7.48B | -5.75B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | -0.03B | 29.80B | 7.26B | -1.21B | -0.03B | 0.22B | -1.05B | -0.36B | -1.08B | -0.53B | 0.53B | -1.81B | -0.43B | 0.37B | 1.85B | -2.51B | 2.51B | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.65B | -6.56B | -5.55B | -43.91B | -4.94B | -5.16B | -3.71B | 2.18B | -7.75B | -6.33B | -7.82B | -5.48B | -5.56B | -5.85B | -0.55B | -0.04B | 2.99B | -8.78B | -2.10B | 0.68B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75B | 3.75B | 3.75B | 2.09B | 2.01B | 2.01B | 2.01B | 2.08B | 2.02B | 2.02B | 2.03B | 2.10B | 2.04B | 2.04B | 2.09B | 2.04B | 2.03B | 2.01B | 2.00B | 1.98B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46B | 2.43B | 17.33B | -68.74B | 32.58B | 1.30B | -0.85B | 6.68B | -1.96B | -0.83B | -3.23B | -0.40B | -0.48B | 0.68B | | 7.17B | 9.75B | -1.80B | -1.99B | 1.40B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84B | 4.58B | 3.06B | 2.83B | 4.17B | 6.12B | 2.34B | 5.65B | 5.69B | 6.78B | 3.79B | 4.73B | 4.93B | 5.05B | 4.77B | 4.87B | 5.26B | 4.54B | 2.72B | 5.10B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46B | -2.44B | -10.38B | -41.03B | -0.55B | 1.30B | -0.85B | 6.68B | -1.96B | -0.83B | -3.23B | -0.40B | -0.48B | 0.68B | 3.54B | 3.63B | 9.75B | -1.80B | -1.99B | 5.73B |